How much will it cost and what do you need to save?
| Estimated Annual Cost in 2041 | $45,482 |
| Monthly savings required | $360 |
How much will it cost to send your child to University of Phoenix Central Valley Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $181,929.06 for students enrolling in 2041 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $360.03 into a 529 or other college savings plan earning and after tax or tax exempt return of 7% will be necessary to achieve this balance.
| Current Annual Cost | $17,539.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 5% |
| Current Savings | $0.00 |
| After Tax Return on Savings | 7% |
| Years of enrollment | 4 |
Discover how much will you need to start saving now to afford University of Phoenix Central Valley Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $360.03 | $0.00 | $0.00 | $360.03 |
| 2 | $360.03 | $360.03 | $0.00 | $2.04 | $722.10 |
| 3 | $722.10 | $360.03 | $0.00 | $4.08 | $1,086.21 |
| 4 | $1,086.21 | $360.03 | $0.00 | $6.14 | $1,452.38 |
| 5 | $1,452.38 | $360.03 | $0.00 | $8.21 | $1,820.62 |
| 6 | $1,820.62 | $360.03 | $0.00 | $10.29 | $2,190.94 |
| 7 | $2,190.94 | $360.03 | $0.00 | $12.39 | $2,563.36 |
| 8 | $2,563.36 | $360.03 | $0.00 | $14.49 | $2,937.88 |
| 9 | $2,937.88 | $360.03 | $0.00 | $16.61 | $3,314.52 |
| 10 | $3,314.52 | $360.03 | $0.00 | $18.74 | $3,693.29 |
| 11 | $3,693.29 | $360.03 | $0.00 | $20.88 | $4,074.20 |
| 12 | $4,074.20 | $360.03 | $0.00 | $23.04 | $4,457.27 |
| 13 | $4,457.27 | $360.03 | $0.00 | $25.20 | $4,842.50 |
| 14 | $4,842.50 | $360.03 | $0.00 | $27.38 | $5,229.91 |
| 15 | $5,229.91 | $360.03 | $0.00 | $29.57 | $5,619.51 |
| 16 | $5,619.51 | $360.03 | $0.00 | $31.77 | $6,011.31 |
| 17 | $6,011.31 | $360.03 | $0.00 | $33.99 | $6,405.33 |
| 18 | $6,405.33 | $360.03 | $0.00 | $36.22 | $6,801.58 |
| 19 | $6,801.58 | $360.03 | $0.00 | $38.46 | $7,200.07 |
| 20 | $7,200.07 | $360.03 | $0.00 | $40.71 | $7,600.81 |
| 21 | $7,600.81 | $360.03 | $0.00 | $42.98 | $8,003.82 |
| 22 | $8,003.82 | $360.03 | $0.00 | $45.25 | $8,409.10 |
| 23 | $8,409.10 | $360.03 | $0.00 | $47.55 | $8,816.68 |
| 24 | $8,816.68 | $360.03 | $0.00 | $49.85 | $9,226.56 |
| 25 | $9,226.56 | $360.03 | $0.00 | $52.17 | $9,638.76 |
| 26 | $9,638.76 | $360.03 | $0.00 | $54.50 | $10,053.29 |
| 27 | $10,053.29 | $360.03 | $0.00 | $56.84 | $10,470.16 |
| 28 | $10,470.16 | $360.03 | $0.00 | $59.20 | $10,889.39 |
| 29 | $10,889.39 | $360.03 | $0.00 | $61.57 | $11,310.99 |
| 30 | $11,310.99 | $360.03 | $0.00 | $63.95 | $11,734.97 |
| 31 | $11,734.97 | $360.03 | $0.00 | $66.35 | $12,161.35 |
| 32 | $12,161.35 | $360.03 | $0.00 | $68.76 | $12,590.14 |
| 33 | $12,590.14 | $360.03 | $0.00 | $71.19 | $13,021.36 |
| 34 | $13,021.36 | $360.03 | $0.00 | $73.62 | $13,455.01 |
| 35 | $13,455.01 | $360.03 | $0.00 | $76.08 | $13,891.12 |
| 36 | $13,891.12 | $360.03 | $0.00 | $78.54 | $14,329.69 |
| 37 | $14,329.69 | $360.03 | $0.00 | $81.02 | $14,770.74 |
| 38 | $14,770.74 | $360.03 | $0.00 | $83.52 | $15,214.29 |
| 39 | $15,214.29 | $360.03 | $0.00 | $86.02 | $15,660.34 |
| 40 | $15,660.34 | $360.03 | $0.00 | $88.55 | $16,108.92 |
| 41 | $16,108.92 | $360.03 | $0.00 | $91.08 | $16,560.03 |
| 42 | $16,560.03 | $360.03 | $0.00 | $93.63 | $17,013.69 |
| 43 | $17,013.69 | $360.03 | $0.00 | $96.20 | $17,469.92 |
| 44 | $17,469.92 | $360.03 | $0.00 | $98.78 | $17,928.73 |
| 45 | $17,928.73 | $360.03 | $0.00 | $101.37 | $18,390.13 |
| 46 | $18,390.13 | $360.03 | $0.00 | $103.98 | $18,854.14 |
| 47 | $18,854.14 | $360.03 | $0.00 | $106.60 | $19,320.77 |
| 48 | $19,320.77 | $360.03 | $0.00 | $109.24 | $19,790.04 |
| 49 | $19,790.04 | $360.03 | $0.00 | $111.90 | $20,261.97 |
| 50 | $20,261.97 | $360.03 | $0.00 | $114.56 | $20,736.56 |
| 51 | $20,736.56 | $360.03 | $0.00 | $117.25 | $21,213.84 |
| 52 | $21,213.84 | $360.03 | $0.00 | $119.95 | $21,693.82 |
| 53 | $21,693.82 | $360.03 | $0.00 | $122.66 | $22,176.51 |
| 54 | $22,176.51 | $360.03 | $0.00 | $125.39 | $22,661.93 |
| 55 | $22,661.93 | $360.03 | $0.00 | $128.13 | $23,150.09 |
| 56 | $23,150.09 | $360.03 | $0.00 | $130.89 | $23,641.01 |
| 57 | $23,641.01 | $360.03 | $0.00 | $133.67 | $24,134.71 |
| 58 | $24,134.71 | $360.03 | $0.00 | $136.46 | $24,631.20 |
| 59 | $24,631.20 | $360.03 | $0.00 | $139.27 | $25,130.50 |
| 60 | $25,130.50 | $360.03 | $0.00 | $142.09 | $25,632.62 |
| 61 | $25,632.62 | $360.03 | $0.00 | $144.93 | $26,137.58 |
| 62 | $26,137.58 | $360.03 | $0.00 | $147.79 | $26,645.40 |
| 63 | $26,645.40 | $360.03 | $0.00 | $150.66 | $27,156.09 |
| 64 | $27,156.09 | $360.03 | $0.00 | $153.54 | $27,669.66 |
| 65 | $27,669.66 | $360.03 | $0.00 | $156.45 | $28,186.14 |
| 66 | $28,186.14 | $360.03 | $0.00 | $159.37 | $28,705.54 |
| 67 | $28,705.54 | $360.03 | $0.00 | $162.31 | $29,227.88 |
| 68 | $29,227.88 | $360.03 | $0.00 | $165.26 | $29,753.17 |
| 69 | $29,753.17 | $360.03 | $0.00 | $168.23 | $30,281.43 |
| 70 | $30,281.43 | $360.03 | $0.00 | $171.22 | $30,812.68 |
| 71 | $30,812.68 | $360.03 | $0.00 | $174.22 | $31,346.93 |
| 72 | $31,346.93 | $360.03 | $0.00 | $177.24 | $31,884.20 |
| 73 | $31,884.20 | $360.03 | $0.00 | $180.28 | $32,424.51 |
| 74 | $32,424.51 | $360.03 | $0.00 | $183.33 | $32,967.87 |
| 75 | $32,967.87 | $360.03 | $0.00 | $186.41 | $33,514.31 |
| 76 | $33,514.31 | $360.03 | $0.00 | $189.49 | $34,063.83 |
| 77 | $34,063.83 | $360.03 | $0.00 | $192.60 | $34,616.46 |
| 78 | $34,616.46 | $360.03 | $0.00 | $195.73 | $35,172.22 |
| 79 | $35,172.22 | $360.03 | $0.00 | $198.87 | $35,731.12 |
| 80 | $35,731.12 | $360.03 | $0.00 | $202.03 | $36,293.18 |
| 81 | $36,293.18 | $360.03 | $0.00 | $205.21 | $36,858.42 |
| 82 | $36,858.42 | $360.03 | $0.00 | $208.40 | $37,426.85 |
| 83 | $37,426.85 | $360.03 | $0.00 | $211.62 | $37,998.50 |
| 84 | $37,998.50 | $360.03 | $0.00 | $214.85 | $38,573.38 |
| 85 | $38,573.38 | $360.03 | $0.00 | $218.10 | $39,151.51 |
| 86 | $39,151.51 | $360.03 | $0.00 | $221.37 | $39,732.91 |
| 87 | $39,732.91 | $360.03 | $0.00 | $224.66 | $40,317.60 |
| 88 | $40,317.60 | $360.03 | $0.00 | $227.96 | $40,905.59 |
| 89 | $40,905.59 | $360.03 | $0.00 | $231.29 | $41,496.91 |
| 90 | $41,496.91 | $360.03 | $0.00 | $234.63 | $42,091.57 |
| 91 | $42,091.57 | $360.03 | $0.00 | $237.99 | $42,689.59 |
| 92 | $42,689.59 | $360.03 | $0.00 | $241.37 | $43,290.99 |
| 93 | $43,290.99 | $360.03 | $0.00 | $244.77 | $43,895.79 |
| 94 | $43,895.79 | $360.03 | $0.00 | $248.19 | $44,504.01 |
| 95 | $44,504.01 | $360.03 | $0.00 | $251.63 | $45,115.67 |
| 96 | $45,115.67 | $360.03 | $0.00 | $255.09 | $45,730.79 |
| 97 | $45,730.79 | $360.03 | $0.00 | $258.57 | $46,349.39 |
| 98 | $46,349.39 | $360.03 | $0.00 | $262.07 | $46,971.49 |
| 99 | $46,971.49 | $360.03 | $0.00 | $265.58 | $47,597.10 |
| 100 | $47,597.10 | $360.03 | $0.00 | $269.12 | $48,226.25 |
| 101 | $48,226.25 | $360.03 | $0.00 | $272.68 | $48,858.96 |
| 102 | $48,858.96 | $360.03 | $0.00 | $276.26 | $49,495.25 |
| 103 | $49,495.25 | $360.03 | $0.00 | $279.85 | $50,135.13 |
| 104 | $50,135.13 | $360.03 | $0.00 | $283.47 | $50,778.63 |
| 105 | $50,778.63 | $360.03 | $0.00 | $287.11 | $51,425.77 |
| 106 | $51,425.77 | $360.03 | $0.00 | $290.77 | $52,076.57 |
| 107 | $52,076.57 | $360.03 | $0.00 | $294.45 | $52,731.05 |
| 108 | $52,731.05 | $360.03 | $0.00 | $298.15 | $53,389.23 |
| 109 | $53,389.23 | $360.03 | $0.00 | $301.87 | $54,051.13 |
| 110 | $54,051.13 | $360.03 | $0.00 | $305.61 | $54,716.77 |
| 111 | $54,716.77 | $360.03 | $0.00 | $309.38 | $55,386.18 |
| 112 | $55,386.18 | $360.03 | $0.00 | $313.16 | $56,059.37 |
| 113 | $56,059.37 | $360.03 | $0.00 | $316.97 | $56,736.37 |
| 114 | $56,736.37 | $360.03 | $0.00 | $320.80 | $57,417.20 |
| 115 | $57,417.20 | $360.03 | $0.00 | $324.65 | $58,101.88 |
| 116 | $58,101.88 | $360.03 | $0.00 | $328.52 | $58,790.43 |
| 117 | $58,790.43 | $360.03 | $0.00 | $332.41 | $59,482.87 |
| 118 | $59,482.87 | $360.03 | $0.00 | $336.32 | $60,179.22 |
| 119 | $60,179.22 | $360.03 | $0.00 | $340.26 | $60,879.51 |
| 120 | $60,879.51 | $360.03 | $0.00 | $344.22 | $61,583.76 |
| 121 | $61,583.76 | $360.03 | $0.00 | $348.20 | $62,291.99 |
| 122 | $62,291.99 | $360.03 | $0.00 | $352.21 | $63,004.23 |
| 123 | $63,004.23 | $360.03 | $0.00 | $356.24 | $63,720.50 |
| 124 | $63,720.50 | $360.03 | $0.00 | $360.28 | $64,440.81 |
| 125 | $64,440.81 | $360.03 | $0.00 | $364.36 | $65,165.20 |
| 126 | $65,165.20 | $360.03 | $0.00 | $368.45 | $65,893.68 |
| 127 | $65,893.68 | $360.03 | $0.00 | $372.57 | $66,626.28 |
| 128 | $66,626.28 | $360.03 | $0.00 | $376.71 | $67,363.02 |
| 129 | $67,363.02 | $360.03 | $0.00 | $380.88 | $68,103.93 |
| 130 | $68,103.93 | $360.03 | $0.00 | $385.07 | $68,849.03 |
| 131 | $68,849.03 | $360.03 | $0.00 | $389.28 | $69,598.34 |
| 132 | $69,598.34 | $360.03 | $0.00 | $393.52 | $70,351.89 |
| 133 | $70,351.89 | $360.03 | $0.00 | $397.78 | $71,109.70 |
| 134 | $71,109.70 | $360.03 | $0.00 | $402.06 | $71,871.79 |
| 135 | $71,871.79 | $360.03 | $0.00 | $406.37 | $72,638.19 |
| 136 | $72,638.19 | $360.03 | $0.00 | $410.71 | $73,408.93 |
| 137 | $73,408.93 | $360.03 | $0.00 | $415.06 | $74,184.02 |
| 138 | $74,184.02 | $360.03 | $0.00 | $419.45 | $74,963.50 |
| 139 | $74,963.50 | $360.03 | $0.00 | $423.85 | $75,747.38 |
| 140 | $75,747.38 | $360.03 | $0.00 | $428.29 | $76,535.70 |
| 141 | $76,535.70 | $360.03 | $0.00 | $432.74 | $77,328.47 |
| 142 | $77,328.47 | $360.03 | $0.00 | $437.23 | $78,125.73 |
| 143 | $78,125.73 | $360.03 | $0.00 | $441.73 | $78,927.49 |
| 144 | $78,927.49 | $360.03 | $0.00 | $446.27 | $79,733.79 |
| 145 | $79,733.79 | $360.03 | $0.00 | $450.83 | $80,544.65 |
| 146 | $80,544.65 | $360.03 | $0.00 | $455.41 | $81,360.09 |
| 147 | $81,360.09 | $360.03 | $0.00 | $460.02 | $82,180.14 |
| 148 | $82,180.14 | $360.03 | $0.00 | $464.66 | $83,004.83 |
| 149 | $83,004.83 | $360.03 | $0.00 | $469.32 | $83,834.18 |
| 150 | $83,834.18 | $360.03 | $0.00 | $474.01 | $84,668.22 |
| 151 | $84,668.22 | $360.03 | $0.00 | $478.73 | $85,506.98 |
| 152 | $85,506.98 | $360.03 | $0.00 | $483.47 | $86,350.48 |
| 153 | $86,350.48 | $360.03 | $0.00 | $488.24 | $87,198.75 |
| 154 | $87,198.75 | $360.03 | $0.00 | $493.03 | $88,051.81 |
| 155 | $88,051.81 | $360.03 | $0.00 | $497.86 | $88,909.70 |
| 156 | $88,909.70 | $360.03 | $0.00 | $502.71 | $89,772.44 |
| 157 | $89,772.44 | $360.03 | $0.00 | $507.59 | $90,640.06 |
| 158 | $90,640.06 | $360.03 | $0.00 | $512.49 | $91,512.58 |
| 159 | $91,512.58 | $360.03 | $0.00 | $517.43 | $92,390.04 |
| 160 | $92,390.04 | $360.03 | $0.00 | $522.39 | $93,272.46 |
| 161 | $93,272.46 | $360.03 | $0.00 | $527.38 | $94,159.87 |
| 162 | $94,159.87 | $360.03 | $0.00 | $532.39 | $95,052.29 |
| 163 | $95,052.29 | $360.03 | $0.00 | $537.44 | $95,949.76 |
| 164 | $95,949.76 | $360.03 | $0.00 | $542.51 | $96,852.30 |
| 165 | $96,852.30 | $360.03 | $0.00 | $547.62 | $97,759.95 |
| 166 | $97,759.95 | $360.03 | $0.00 | $552.75 | $98,672.73 |
| 167 | $98,672.73 | $360.03 | $0.00 | $557.91 | $99,590.67 |
| 168 | $99,590.67 | $360.03 | $0.00 | $563.10 | $100,513.80 |
| 169 | $100,513.80 | $360.03 | $0.00 | $568.32 | $101,442.15 |
| 170 | $101,442.15 | $360.03 | $0.00 | $573.57 | $102,375.75 |
| 171 | $102,375.75 | $360.03 | $0.00 | $578.85 | $103,314.63 |
| 172 | $103,314.63 | $360.03 | $0.00 | $584.16 | $104,258.82 |
| 173 | $104,258.82 | $360.03 | $0.00 | $589.49 | $105,208.34 |
| 174 | $105,208.34 | $360.03 | $0.00 | $594.86 | $106,163.23 |
| 175 | $106,163.23 | $360.03 | $0.00 | $600.26 | $107,123.52 |
| 176 | $107,123.52 | $360.03 | $0.00 | $605.69 | $108,089.24 |
| 177 | $108,089.24 | $360.03 | $0.00 | $611.15 | $109,060.42 |
| 178 | $109,060.42 | $360.03 | $0.00 | $616.64 | $110,037.09 |
| 179 | $110,037.09 | $360.03 | $0.00 | $622.17 | $111,019.29 |
| 180 | $111,019.29 | $360.03 | $0.00 | $627.72 | $112,007.04 |
| 181 | $112,007.04 | $360.03 | $0.00 | $633.30 | $113,000.37 |
| 182 | $113,000.37 | $360.03 | $0.00 | $638.92 | $113,999.32 |
| 183 | $113,999.32 | $360.03 | $0.00 | $644.57 | $115,003.92 |
| 184 | $115,003.92 | $360.03 | $0.00 | $650.25 | $116,014.20 |
| 185 | $116,014.20 | $360.03 | $0.00 | $655.96 | $117,030.19 |
| 186 | $117,030.19 | $360.03 | $0.00 | $661.71 | $118,051.93 |
| 187 | $118,051.93 | $360.03 | $0.00 | $667.48 | $119,079.44 |
| 188 | $119,079.44 | $360.03 | $0.00 | $673.29 | $120,112.76 |
| 189 | $120,112.76 | $360.03 | $0.00 | $679.14 | $121,151.93 |
| 190 | $121,151.93 | $360.03 | $0.00 | $685.01 | $122,196.97 |
| 191 | $122,196.97 | $360.03 | $0.00 | $690.92 | $123,247.92 |
| 192 | $123,247.92 | $360.03 | $0.00 | $696.86 | $124,304.81 |
| 193 | $124,304.81 | $360.03 | $0.00 | $702.84 | $125,367.68 |
| 194 | $125,367.68 | $360.03 | $0.00 | $708.85 | $126,436.56 |
| 195 | $126,436.56 | $360.03 | $0.00 | $714.89 | $127,511.48 |
| 196 | $127,511.48 | $360.03 | $0.00 | $720.97 | $128,592.48 |
| 197 | $128,592.48 | $360.03 | $0.00 | $727.08 | $129,679.59 |
| 198 | $129,679.59 | $360.03 | $0.00 | $733.23 | $130,772.85 |
| 199 | $130,772.85 | $360.03 | $0.00 | $739.41 | $131,872.29 |
| 200 | $131,872.29 | $360.03 | $0.00 | $745.63 | $132,977.95 |
| 201 | $132,977.95 | $360.03 | $0.00 | $751.88 | $134,089.86 |
| 202 | $134,089.86 | $360.03 | $0.00 | $758.16 | $135,208.05 |
| 203 | $135,208.05 | $360.03 | $0.00 | $764.49 | $136,332.57 |
| 204 | $136,332.57 | $360.03 | $0.00 | $770.84 | $137,463.44 |
| 205 | $137,463.44 | $360.03 | $0.00 | $777.24 | $138,600.71 |
| 206 | $138,600.71 | $360.03 | $0.00 | $783.67 | $139,744.41 |
| 207 | $139,744.41 | $360.03 | $0.00 | $790.14 | $140,894.58 |
| 208 | $140,894.58 | $360.03 | $0.00 | $796.64 | $142,051.25 |
| 209 | $142,051.25 | $360.03 | $0.00 | $803.18 | $143,214.46 |
| 210 | $143,214.46 | $360.03 | $0.00 | $809.76 | $144,384.25 |
| 211 | $144,384.25 | $360.03 | $0.00 | $816.37 | $145,560.65 |
| 212 | $145,560.65 | $360.03 | $0.00 | $823.02 | $146,743.70 |
| 213 | $146,743.70 | $360.03 | $0.00 | $829.71 | $147,933.44 |
| 214 | $147,933.44 | $360.03 | $0.00 | $836.44 | $149,129.91 |
| 215 | $149,129.91 | $360.03 | $0.00 | $843.20 | $150,333.14 |
| 216 | $150,333.14 | $360.03 | $0.00 | $850.01 | $151,543.18 |
| 217 | $151,543.18 | $360.03 | $42,209.69 | $856.85 | $110,550.37 |
| 218 | $110,550.37 | $360.03 | $0.00 | $625.07 | $111,535.47 |
| 219 | $111,535.47 | $360.03 | $0.00 | $630.64 | $112,526.14 |
| 220 | $112,526.14 | $360.03 | $0.00 | $636.24 | $113,522.41 |
| 221 | $113,522.41 | $360.03 | $0.00 | $641.87 | $114,524.31 |
| 222 | $114,524.31 | $360.03 | $0.00 | $647.54 | $115,531.88 |
| 223 | $115,531.88 | $360.03 | $0.00 | $653.23 | $116,545.14 |
| 224 | $116,545.14 | $360.03 | $0.00 | $658.96 | $117,564.13 |
| 225 | $117,564.13 | $360.03 | $0.00 | $664.72 | $118,588.88 |
| 226 | $118,588.88 | $360.03 | $0.00 | $670.52 | $119,619.43 |
| 227 | $119,619.43 | $360.03 | $0.00 | $676.35 | $120,655.81 |
| 228 | $120,655.81 | $360.03 | $0.00 | $682.21 | $121,698.05 |
| 229 | $121,698.05 | $360.03 | $44,320.18 | $688.10 | $78,426.00 |
| 230 | $78,426.00 | $360.03 | $0.00 | $443.43 | $79,229.46 |
| 231 | $79,229.46 | $360.03 | $0.00 | $447.97 | $80,037.46 |
| 232 | $80,037.46 | $360.03 | $0.00 | $452.54 | $80,850.03 |
| 233 | $80,850.03 | $360.03 | $0.00 | $457.14 | $81,667.20 |
| 234 | $81,667.20 | $360.03 | $0.00 | $461.76 | $82,488.99 |
| 235 | $82,488.99 | $360.03 | $0.00 | $466.40 | $83,315.42 |
| 236 | $83,315.42 | $360.03 | $0.00 | $471.08 | $84,146.53 |
| 237 | $84,146.53 | $360.03 | $0.00 | $475.78 | $84,982.34 |
| 238 | $84,982.34 | $360.03 | $0.00 | $480.50 | $85,822.87 |
| 239 | $85,822.87 | $360.03 | $0.00 | $485.25 | $86,668.15 |
| 240 | $86,668.15 | $360.03 | $0.00 | $490.03 | $87,518.21 |
| 241 | $87,518.21 | $360.03 | $46,536.19 | $494.84 | $41,836.89 |
| 242 | $41,836.89 | $360.03 | $0.00 | $236.55 | $42,433.47 |
| 243 | $42,433.47 | $360.03 | $0.00 | $239.93 | $43,033.43 |
| 244 | $43,033.43 | $360.03 | $0.00 | $243.32 | $43,636.78 |
| 245 | $43,636.78 | $360.03 | $0.00 | $246.73 | $44,243.54 |
| 246 | $44,243.54 | $360.03 | $0.00 | $250.16 | $44,853.73 |
| 247 | $44,853.73 | $360.03 | $0.00 | $253.61 | $45,467.37 |
| 248 | $45,467.37 | $360.03 | $0.00 | $257.08 | $46,084.48 |
| 249 | $46,084.48 | $360.03 | $0.00 | $260.57 | $46,705.08 |
| 250 | $46,705.08 | $360.03 | $0.00 | $264.08 | $47,329.19 |
| 251 | $47,329.19 | $360.03 | $0.00 | $267.61 | $47,956.83 |
| 252 | $47,956.83 | $360.03 | $0.00 | $271.15 | $48,588.01 |
| 253 | $48,588.01 | $0.00 | $48,863.00 | $274.72 | ($0.27) |